DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(1)c2 63mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 315.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 105.00 75.00 7,875.00

b. Skilled Laborer 1 105.00 56.25 5,906.25
c. Unskilled Laborer 2 105.00 43.75 9,187.50

Sub - Total for A ₱ 22,968.75

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 2,296.88

Sub - Total for B ₱ 2,296.88

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 63mmØ High Density Polyethylene (HDPE) Pipe m 315.00 290.00 91,350.00

c. Consumables (5% of Material Cost) 4,567.50

Sub - Total for C ₱ 95,917.50

D. Total Direct Cost (A+B+C) ₱ 121,183.13
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 18,177.47
F. Contractor's Profit (CP) 10% of D 12,118.31
G. Value Added Tax (VAT) 5% of (D + E + F) 7,573.95
H. BARMM Regional Tax 1% of (D + E + F) ₱ 1,514.79
I. Total Item Cost (D + E + F + G + H) ₱ 160,567.64
J. Total Unit Cost I/Qty 509.74